MIRA INFORM REPORT

 

 

Report Date :

08.01.2008

 

IDENTIFICATION DETAILS

 

Name :

Eigenmann E Veronelli Spa

 

 

Registered Office :

Via F. Wittgens,3 20124 - Milano (MI)

 

 

Country :

Italy

 

 

Financials (as on) :

31.12.2006

 

 

Date of Incorporation :

21.01.1987

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Production of chemicals for industrial use

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Aa

 

RATING

STATUS

PROPOSED CREDIT LINE

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

Large

 

Maximum Credit Limit :

618.700 - Eur

 

 

Status :

Excellent

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 


 

ANALYSIS

 

 

Eigenmann E Veronelli Spa (o Solo Evet S pa)

 

Via

F. Wittgens,

3

 

20124

- Milano

(MI)

-IT-

 

 

SUMMARY

 

Fiscal Code

:

08670900151

Legal Form

:

Joint stock company

Start of Activities

:

09/03/1987

Patrimonial Consistence

:

Over 2.500.000 Eur

Turnover Range

:

over 150.000.000 Eur

Number of Employees

:

from 176 to 200

 

 

CREDIT ANALYSIS

 

CREDIT OPINION

:

618.700 - Eur

Score

:

Risk low

Creditworthness Rate

:

Excellent

 

 

Financial/patrimonial analysis very good - Credit with very low risk

 

 

ACTIVITY

 

Production of chemicals for industrial use.

Wholesale of industrial chemical products.

 

 

LEGAL DATA

 

Legal Form : Joint stock company

Fiscal Code : 08670900151

 

Foreign Trade Reg. no. : MI000725 since 02/12/1991

 

Foreign Trade Reg. no. : 725 of Milano since 02/12/1991

 

Foreign Trade Reg. no. : 000725 of Milano since 02/12/1991

 

Chamber of Commerce no. : 1238332 of Milano since 10/03/1987

 

Chamber of Commerce no. : 175673 of Novara since 18/10/1993

 

Firms' Register : MI146-267608 since 19/02/1996

 

Firms' Register : MI146-267608 since 19/02/1996

 

V.A.T. Code : 08670900151

 

Court : 267608 of Milano since 09/03/1987

 

Foundation Date

: 21/01/1987

Establishment Date

: 21/01/1987

Start of Activities

: 09/03/1987

Legal Duration Date

: 31/12/2050

Nominal Capital

: 15.600.000

Eur

Subscribed Capital

: 15.600.000

Eur

Paid up Capital

: 15.600.000

Eur

 

 

MEMBERS

 

Benzoni

Giuseppe

 

Born in Como

(CO)

on 07/02/1938

- Fiscal Code : BNZGPP38B07C933V

 

Residence :

Strada

Del Riscio

, 16

- 22070

Capiago Intimiano

(CO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/05/2006

 

 

Managing Director

30/05/2006

 

 

Memb.of the Executive Committee

30/05/2006

 

 

 

No Protests registered.

 

Eigenmann

Grazia

 

Born in Stresa

(NO)

on 28/03/1945

- Fiscal Code : GNMGRZ45C68I976Y

 

Residence :

Via

Della Guastalla

, 3

- 20122

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/05/2006

 

 

 

No Protests registered.

 

Veronelli

Nathalie

 

Born in Milano

(MI)

on 06/05/1966

- Fiscal Code : VRNNHL66E46F205E

 

Residence :

Piazzale

Marengo

, 6

- 20121

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/05/2006

 

 

Assistant board Chairman

30/05/2006

 

 

Memb.of the Executive Committee

30/05/2006

 

 

 

No Protests registered.

 

Bestetti

Giovanni

 

Born in Milano

(MI)

on 15/06/1939

- Fiscal Code : BSTGNN39H15F205L

 

Residence :

Via

Elvezia

, 3

- 20095

Cusano Milanino

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/05/2006

 

 

Assistant board Chairman

30/05/2006

 

 

Memb.of the Executive Committee

30/05/2006

 

 

 

No Protests registered.

 

Veronelli

Giovanni

 

Born in Milano

(MI)

on 02/02/1926

- Fiscal Code : VRNGNN26B02F205V

 

Residence :

Via

Ippodromo

, 76

- 20151

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/05/2006

 

 

Chariman of the Exec. Committee

30/05/2006

 

 

Board Chairman

30/05/2006

 

 

 

No Protests registered.

 

Eigenmann

Olga

 

Born in Milano

(MI)

on 11/06/1941

- Fiscal Code : GNMLGO41H51F205L

 

Residence :

Via

Montebello

, 30

- 20121

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/05/2006

 

 

 

No Protests registered.

 

Beltrami

Roberto

 

Born in Brescia

(BS)

on 30/08/1941

- Fiscal Code : BLTRRT41M30B157U

 

Residence :

Piazzale

Biancamano

, 1

- 20154

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/05/2006

 

 

Manager

 

 

 

Memb.of the Executive Committee

30/05/2006

 

 

 

No Protests registered.

 

Cavallo

Pietro

 

Born in Sassari

(SS)

on 29/06/1942

- Fiscal Code : CVLPTR42H29I452Y

 

Residence :

Via

Goldoni Carlo

, 39/B

- 20124

Varese

(VA)

- IT -

 

Position

Since

Shares Amount

% Ownership

Procurator

20/12/2000

 

 

 

No Protests registered.

 

Cattaneo

Enrico

 

Born in Tradate

(VA)

on 03/08/1948

- Fiscal Code : CTTNRC48M03L319N

 

Residence :

Via

Triulzio Belgioioso

, 6

- 22100

Como

(CO)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/05/2006

 

 

Managing Director

30/05/2006

 

 

Memb.of the Executive Committee

30/05/2006

 

 

 

No Protests registered.

 

RECONTA ERNST E YOUNG S.P.A.

 

 

- Fiscal Code : 00434000584

 

Position

Since

Shares Amount

% Ownership

Auditing company

31/05/2007

 

 

 

No Protests registered.

 

Chiodi

Gianluca

 

Born in Bergamo

(BG)

on 18/06/1945

- Fiscal Code : CHDGLC45H18A794N

 

Residence :

Via

Vitali Luigi

, 2

- 20122

Milano

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Representative of bondholders

31/05/2007

 

 

 

Pellegrino

Michelangelo

 

Born in Sesto San Giovanni

(MI)

on 13/11/1942

- Fiscal Code : PLLMHL42S13I690S

 

Residence :

Via

F. Filzi

, 6/B

- 20099

Sesto San Giovanni

(MI)

- IT -

 

Position

Since

Shares Amount

% Ownership

Director

30/05/2006

 

 

Managing Director

30/05/2006

 

 

Memb.of the Executive Committee

30/05/2006

 

 

 

No Protests registered.

 

 

COMPANIES CONNECTED TO MEMBERS *

 

*checkings have been performed on a national scale.

*In this module are listed the companies in which members hold or held positions.

 

BENZONI

GIUSEPPE

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

CIBIO - S.P.A.

Grandate (CO) - IT -

00614130136

Director

Active

Registered

DEGUSSA CHIMICA S.P.A.

Pero (MI) - IT -

12392080151

Director

Dismiss

Ceased

NEW TANATEX S.P.A.

Milano (MI) - IT -

04594920961

Director

Active

Registered

NEW TANATEX S.P.A.

Milano (MI) - IT -

04594920961

Managing Director

Active

Registered

VAMP TECHNOLOGIES S.P.A. E BREVEMENTE VAMP-TECH SPA

Milano (MI) - IT -

09463990151

Director

Dismiss

Registered

 

VERONELLI

NATHALIE

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

COOPERATIVA EDILIZIA IPPODROMO 70 S.R.L.

Milano (MI) - IT -

03157630157

Director

Active

Registered

COOPERATIVA EDILIZIA IPPODROMO 70 S.R.L.

Milano (MI) - IT -

03157630157

Board Chairman

Active

Registered

DEGUSSA CHIMICA S.P.A.

Pero (MI) - IT -

12392080151

Director

Dismiss

Ceased

MAGIZA S.R.L.

Milano (MI) - IT -

12704930150

Sole Director

Active

Registered

NYMCO - SOCIETA' PER AZIONI

Milano (MI) - IT -

07728800587

Director

Active

Registered

NYMCO - SOCIETA' PER AZIONI

Milano (MI) - IT -

07728800587

Managing Director

Active

Registered

TREZZA SAN CARLO S.R.L.

Milano (MI) - IT -

03382190159

Sole Director

Active

Registered

 

BESTETTI

GIOVANNI

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

COSBE S.R.L.

Milano (MI) - IT -

01564000154

Liquidator

Active

Registered

COVIM S.A.S. DI GIOVANNI BESTETTI E C.

Milano (MI) - IT -

06272000156

General Partner

-

Ceased

EDILCANTIERI S.P.A.

Milano (MI) - IT -

 

Liquidator

Active

Registered

EIGENMANN E VERONELLI SPA

Milano (MI) - IT -

00847640158

Director

-

Ceased

GIADE PRIMA S.A.S. DI BESTETTI GIOVANNI E C.

Milano (MI) - IT -

11054470155

General Partner

Active

Registered

GIOVANNI BESTETTI SOC. IN NOME COLL.

Milano (MI) - IT -

 

Partner

Active

Registered

ILARIA DI G. BESTETTI E C. - S.A.S.

Milano (MI) - IT -

 

General Partner

Active

Registered

ILARIA DI G. BESTETTI E C. - S.A.S.

Milano (MI) - IT -

 

Liquidator

Active

Registered

MINOLA E C. - S.P.A. IN LIQUIDAZIONE

Milano (MI) - IT -

 

Liquidator

Active

Registered

NYMCO - SOCIETA' PER AZIONI

Milano (MI) - IT -

07728800587

Director

Active

Registered

NYMCO - SOCIETA' PER AZIONI

Milano (MI) - IT -

07728800587

Managing Director

Active

Registered

S. LORENZO PESCA DI BESTETTI GIOVANNI E C. S.N.C.

Santa Margherita Ligure (GE) - IT -

01049130998

Partner

-

Ceased

SOCIETA' IMMOBILIARE SAN LORENZO DI GIANNI BESTETTI E C. SAS

Milano (MI) - IT -

03635750155

General Partner

Active

Registered

 

VERONELLI

GIOVANNI

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

DEGUSSA CHIMICA S.P.A.

Pero (MI) - IT -

12392080151

Director

Dismiss

Ceased

DITTA EIGENMANN E VERONELLI S.N.C.

Milano (MI) - IT -

 

Partner of unlimit. partnership

Active

Registered

EIGENMANN E VERONELLI SPA

Milano (MI) - IT -

00847640158

General Manager

-

Ceased

EIGENMANN E VERONELLI SPA

Milano (MI) - IT -

00847640158

Managing Director

-

Ceased

EIGENMANN E VERONELLI SPA

Milano (MI) - IT -

00847640158

Memb.of the Executive Committee

-

Ceased

EIGENMANN E VERONELLI SPA

Milano (MI) - IT -

00847640158

Board Chairman

-

Ceased

FINE FOODS N.T.M. SPA

Verdellino (BG) - IT -

01573250162

Director

Dismiss

Ceased

IMMOBILIARE DOVER - S.R.L.

Milano (MI) - IT -

03394690154

Liquidator

-

Ceased

IMMOBILIARE IUTLAND SRL

Milano (MI) - IT -

80042050155

Sole Director

Active

Registered

NEW TANATEX S.P.A.

Milano (MI) - IT -

04594920961

Director

Active

Registered

NEW TANATEX S.P.A.

Milano (MI) - IT -

04594920961

Person in charge

Active

Registered

NEW TANATEX S.P.A.

Milano (MI) - IT -

04594920961

Board Chairman

Active

Registered

SOCHIM INTERNATIONAL S.P.A.

Milano (MI) - IT -

01729020154

Director

Dismiss

Registered

VAMP TECHNOLOGIES S.P.A. E BREVEMENTE VAMP-TECH SPA

Milano (MI) - IT -

09463990151

Director

Dismiss

Registered

VAMP TECHNOLOGIES S.P.A. E BREVEMENTE VAMP-TECH SPA

Milano (MI) - IT -

09463990151

Assistant board Chairman

Dismiss

Registered

 

CAVALLO

PIETRO

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

HYDRO-LINE S.P.A.

Rho (MI) - IT -

05992800150

Director

Dismiss

Registered

PIETRO CAVALLO

Varese (VA) - IT -

CVLPTR42H29I452Y

Proprietor

-

Ceased

 

CATTANEO

ENRICO

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

HYDRO-LINE S.P.A.

Rho (MI) - IT -

05992800150

Director

Active

Registered

NYMCO - SOCIETA' PER AZIONI

Milano (MI) - IT -

07728800587

Director

Active

Registered

NYMCO - SOCIETA' PER AZIONI

Milano (MI) - IT -

07728800587

Board Chairman

Active

Registered

 

PELLEGRINO

MICHELANGELO

 

Company Style

Legal Seat

Fiscal Code

Position

Position Status

Firm Status

CI.SE. SRL

Sesto San Giovanni (MI) - IT -

85007790158

Director

Active

Registered

NEW TANATEX S.P.A.

Milano (MI) - IT -

04594920961

Director

Active

Registered

NEW TANATEX S.P.A.

Milano (MI) - IT -

04594920961

Managing Director

Active

Registered

 

The indication "REGISTERED" as Firm Status could refere to Firms in Liquidation, Active, Inactive, etc.

For more information, in this case, we advise to request further investigations.

 

 

CAPITAL SHAREHOLDERS

 

Style / Name

Seat / Address

Fiscal Code

Owned Shares

% of Ownership

Eigenmann E Veronelli Spa (o Solo Evet Spa)

Milano - IT -

08670900151

1.560.000 .Eur

10,00

Eigenmann Grazia

Milano - IT -

GNMGRZ45C68I976Y

2.539.535 .Eur

16,00

Veronelli Nathalie

Milano - IT -

VRNNHL66E46F205E

2.030.763 .Eur

13,00

Veronelli Christian Adolfo

 

VRNCRS67M05F205V

2.030.722 .Eur

13,00

Bestetti Giovanni

Cusano Milanino - IT -

BSTGNN39H15F205L

260.728 .Eur

2,00

Bestetti Giuseppina

 

BSTGPP36P53F205D

782.795 .Eur

5,00

Bestetti Maria Angela

 

BSTMNG34P70F205L

782.795 .Eur

5,00

Veronelli Giovanni

Milano - IT -

VRNGNN26B02F205V

1.497.738 .Eur

9,60

Eigenmann Olga

Milano - IT -

GNMLGO41H51F205L

1.451.162 .Eur

9,00

Balbo Di Vinadio Emanuele

 

BLBMNL69B13F205F

74.692 .Eur

0,47

Balbo Di Vinadio Ludovico

 

BLBLVC72H23F205Y

74.692 .Eur

0,47

TAGLIETTI COSTA VIVIANA

 

TGLVVN69L46F205I

107.522 .Eur

0,68

BESTETTI CORRADO

 

BSTCRD75P26F205G

392.143 .Eur

3,00

GREPPI CATERINA

 

GRPCRN70A61F205B

392.143 .Eur

3,00

GREPPI GIOVANNI

 

GRPGNN65P30F205U

392.143 .Eur

3,00

BESTETTI FRANCESCA

 

BSTFNC71S43F205T

392.143 .Eur

3,00

 

 

DIRECT PARTICIPATIONS

 

Company Style

Legal Seat

Fiscal Code

Owned Shares

% of Ownership

Share Status

Hydro-line S.p.a.

Rho - IT -

05992800150

156.000 .Eur

100,00

Active

Nymco - Societa' Per Azioni

Milano - IT -

07728800587

3.187.500 .Eur

85,00

Active

Eigenmann E Veronelli Spa (o Solo Evet Spa)

Milano - IT -

08670900151

1.560.000 .Eur

10,00

Active

3r Associati S.p.a.

Milano - IT -

10009980151

5 .Eur

0,05

Ceased

Degussa Chimica S.p.a.

Pero - IT -

12392080151

550.000 .Eur

50,00

Ceased

CHIMINORD SRL

Milano - IT -

09034650151

39.520 .Eur

40,00

Active

CHIMET S.R.L.

Milano - IT -

01834970152

17.043 .Eur

100,00

Ceased

COREM S.R.L.

Rho - IT -

02219160153

10.329 .Eur

100,00

Ceased

San Giulio Societa' Consortile A Responsabilita' Limitata In Forma Abbreviat

Novara - IT -

12522950158

750 .Eur

1,23

Active

New Tanatex S.p.a.

Milano - IT -

04594920961

200.000 .Eur

100,00

Active

 

 

STRUCTURE AND COMPANY ACTIVITY

 

In order to carry out its activities the firm uses the following locations:

 

-

Legal and operative seat

 

since 19/07/1991

in :

 

 

 

 

 

Via

F. Wittgens

, 3

- 20124 -

Milano

(MI)

- IT -

 

 

 

 

PHONE

: 02/935391

 

-

Branch

 

since 01/09/1993

in :

 

 

 

 

 

Via

Della Mosa

, 6

- 20017 -

Rho

(MI)

- IT -

 

 

 

 

PHONE

: 02/935391

 

-

Branch

(Store )

since 01/09/1993

in :

 

 

 

 

 

Via

Della Mosa

, 6

- 20017 -

Rho

(MI)

- IT -

 

 

 

 

PHONE

: 02/935391

 

-

Branch

(Factory )

since 01/11/1989

in :

 

 

 

 

 

Via

Vigevano

, 63

- 28069 -

Trecate

(NO)

- IT -

 

 

 

 

PHONE

: 0321/779301

 

 

 

 

Employees

: 194

 

 

 

 

Fittings and Equipment

for a value of 6.297.500

Eur

 

 

 

 

Stocks

for a value of 21.641.000

Eur

 

 

 

 

Furniture and fittings

for a good value.

 

 

 

 

Vehicles

for a value of 1.342.787

Eur

 

Sales are on an international scale.

 

The firm operates abroad as importer / exporter. .

To purchase foreign products the firm uses the following channels :

- direct orders to foreign companies

 

 

HISTORICAL INFORMATION AND/OR FIRM'S STATUS

 

Company Style modifications

 

Former Style

New Style

Changement Date

Evifin S.p.A.

 

20/07/1989

 

Ex-Members / Ex-Positions

 

Bestetti

Giovanni

 

Born in Milano

on 15/06/1939

- Fiscal Code : BSTGNN39H15F205L

 

Residence :

Via

Elvezia

, 3

- 20095

Cusano Milanino

(MI)

- IT -

 

Position

Managing Director

 

Gatti

Piergiorgio

 

Born in PIACENZA

on 09/10/1931

- Fiscal Code : GTTPGR31R09G535L

 

Residence :

Via

CONSERVATORIO

, 15

- 20100

Milano

(MI)

- IT -

 

Position

Director

Assistant board Chairman

 

Veronelli

Giovanni

 

Born in Milano

on 02/02/1926

- Fiscal Code : VRNGNN26B02F205V

 

Residence :

Via

dell'Ippodromo

, 76

- 20100

Milano

(MI)

- IT -

 

Position

Chairman

 

Beltrami

Roberto

 

Born in Brescia

on 30/08/1941

- Fiscal Code : BLTRRT41M30B157U

 

Residence :

Piazzale

Biancamano

, 1

- 20154

Milano

(MI)

- IT -

 

Position

Manager

 

Redaelli

Federico

 

Born in MILANO

on 22/03/1935

- Fiscal Code : RDLFRC35C22F205Z

 

Residence :

Via

POGGI FELICE

, 14

- 20100

Milano

(MI)

- IT -

 

Position

Attorney with special power



The firm absorbed by merging of

 

Eger S.r.l.

 

, 20100

, Milano

(MI)

- IT -

 

Date

:

17/10/1990

 

The firm absorved

 

Eger S.r.l.

 

, 20100

, Milano

(MI)

- IT -

 

Date

:

17/10/1990

 

The firm absorbed by merging of

 

Eigenmann E Veronelli Spa

 

Via

Cornalia

, 0030

, 20124

, Milano

(MI)

- IT -

 

Fiscal Code: 00847640158

 

Date

:

08/11/1989

 

The firm absorved

 

Eigenmann E Veronelli Spa

 

Via

Cornalia

, 0030

, 20124

, Milano

(MI)

- IT -

 

Fiscal Code: 00847640158

 

Date

:

08/11/1989

 

PAYMENTS ANALYSIS

 

The average term of debts to suppliers is shorter than the sector

one.

 

PAYMENTS SCORE : ZZZZZ - No insolvency

 

CREDIT REVOLVING

 

During last Year, the subject of inquiry has not been monitored by our company.

 

 

PROTESTS

 

Protests checking on the subject firm has given a negative result.

 

 

LEGAL PROCEDURES

 

None reported, standing to the last received edition of the Official Publications.

 

IMMOVABLES *

 

*No specific (mortgage/cadastrial registrations) inspections have been requested.

 

Immovable Type

Value

Real estates

8.416.201 .Eur

 

NB.: For Capital Companies the value of the Immovables is the one reported in the last available financial documents.

 

 

FINANCIAL AND ECONOMICAL ANALYSIS

 

Subject is active since 1987

During the last years, it achieved profits (r.o.e. 10,8% on 2006) keeping the turnover steady during the last two years.

The operating result in 2006 was positive (10,07%) and reflects the field's average.

Very good financial situation: shareholder's equity covers short-terms debts with an indebtedness level equal to 0,6 increasing compared to last year (0,47)

The company does not exceed in bank borrowings; the recourse to suppliers' credit is also limited which is also lower than the sector average.

The management determines a good range of liquidity.

 

FINANCIAL DATA

 

Complete balance-sheet for the year as at

31/12/2006

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

158.623.821

filed balance sheet

Profit (Loss) for the period

6.532.382

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2005

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

150.944.481

filed balance sheet

Profit (Loss) for the period

5.573.498

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2004

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

153.149.899

filed balance sheet

Profit (Loss) for the period

7.107.547

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2003

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

153.000.356

filed balance sheet

Profit (Loss) for the period

7.613.091

filed balance sheet

 

Complete balance-sheet for the year as at

31/12/2002

(in Eur

x 1 )

 

Item Type

Amount

Source

Sales

154.042.825

filed balance sheet

Profit (Loss) for the period

7.610.715

filed balance sheet

 

BALANCE SHEETS

 

From our constant monitoring of the Public Administration, actually, no more recent balance sheets result to be filed.

 

Balance Sheet as at 31/12/2006 - Months 12 - Currency Eur - Amounts x 1

Balance Sheet as at 31/12/2005 - Months 12 - Currency Eur - Amounts x 1

 

Years

 

 

2006

2005

 

BALANCE SHEET ACCOUNTS

 

 

 

.

 

 

 

 

ASSETS

 

 

 

 

CREDITS TO SHAREHOLDERS

 

 

 

 

FIXED ASSETS ( NET )

 

 

26.470.502

24.379.152

. Intangible assets

 

 

575.866

419.635

. Tangible fixed assets

 

 

15.668.000

16.280.876

. . Land and buildings

 

 

8.416.201

8.830.074

. . Plants, Equipm.and Machinery

 

 

6.297.386

6.370.029

. Long-term Investments

 

 

10.226.636

7.678.641

. . Financial loans

 

 

5.756.808

3.208.813

. . Own shares

 

 

4.469.828

4.469.828

CURRENT ASSETS

 

 

77.064.651

71.286.174

. Stock

 

 

21.640.843

19.490.383

. Credits

 

 

55.278.868

50.873.388

. . Credits to clients

 

 

54.306.688

48.904.882

. . Other credits

 

 

972.180

1.968.506

. Short-term financial assets

 

 

650

650

. Liquid assets

 

 

144.290

921.753

ACCRUED INCOME-DEFERR. ASSETS

 

 

100.234

165.815

TOTAL ASSETS

 

 

103.635.387

95.831.141

.

 

 

 

 

LIABILITIES

 

 

 

 

NET WORTH

 

 

60.435.848

57.143.467

. Company's capital

 

 

15.600.000

15.600.000

. Reserves

 

 

33.833.638

31.500.141

. Reserves company's own shares

 

 

4.469.828

4.469.828

. Retained profits (losses)

 

 

 

 

. Profit (loss)

 

 

6.532.382

5.573.498

PROVISION CHARGES ACCOUNTS

 

 

1.389.844

1.408.750

STAFF TERM INDEMNITY

 

 

4.602.289

4.824.375

DEBTS

 

 

36.928.833

32.196.167

. Financial M/L terms

 

 

 

3.957.000

. . Financial M/L term banks

 

 

 

 

. . Financial M/L bonds

 

 

 

3.957.000

. . Other financial M/L debts

 

 

 

 

. Financial short-term debts

 

 

7.395.775

 

. . Financial short-term banks

 

 

3.438.775

 

. . Financial short-term bonds

 

 

3.957.000

 

. . Other financial short-term debts

 

 

 

 

. M/L term debts to suppliers

 

 

 

 

. Short-term debts to suppliers

 

 

26.715.078

26.394.587

. Sundry M/L debts

 

 

68.580

68.580

. Sundry short-term debts

 

 

2.749.400

1.776.000

ACCRUED COSTS DEFERR. LIABILITIES

 

 

278.573

258.382

TOTAL LIABILITIES

 

 

103.635.387

95.831.141

.

 

 

 

 

 

PROFIT AND LOSS ACCOUNTS

 

 

 

OUTPUT VALUE

 

 

160.628.596

151.647.808

. Revenues from sales/services

 

 

158.623.821

150.944.481

. Change of stock (products)

 

 

329.422

-92.150

OPERATING EXPENSES

 

 

150.189.381

141.733.766

. Purchasing expenses

 

 

122.540.379

114.575.117

. Change of stock (raw material)

 

 

-1.588.508

-1.501.309

. Expenses from services

 

 

13.568.327

13.450.486

. Expenses from leasing

 

 

692.289

675.853

. General expenses/sundry charges

 

 

723.792

843.015

. Staff expenses

 

 

11.840.647

11.286.163

. Depreciation/Devaluation costs

 

 

2.412.455

2.404.441

FINANCIAL REVENUES (CHARGES)

 

 

779.968

-64.774

. Financial charges

 

 

-275.318

-351.735

. Financial revenues

 

 

1.055.286

286.961

FINANCIAL ASSETS CORRECTION

 

 

 

 

EXTRAORDINARY FINANCIAL REVENUES (CHARGES)

 

 

126.061

-163.792

PROFIT (LOSS) FOR THE PERIOD

 

 

11.345.244

9.685.476

TAX

 

 

4.812.862

4.111.978

CORRECT./ALLOCAT. FISCAL RULE

 

 

 

 

NET PROFIT (LOSS)

 

 

6.532.382

5.573.498

 

RATIOS

Item

O.V.

O.V.

as at 31/12/2006

as at 31/12/2005

Sector Average

Fixed assets ratio

Units

=> 1

l

2,45

2,70

2,03

Net Short-term indebtedness

Units

- 1

l

0,60

0,47

3,72

Current ratio

Units

=> 1

l

2,09

2,53

1,16

Acid Test Ratio-Liquidity Ratio

Units

=> 1

l

1,50

1,83

0,96

Return on Sales

%

 

l

5,63

5,28

2,10

Average stock waiting period

dd

 

l

49,10

46,47

27,90

Credits to clients average term

dd

 

l

123,22

116,60

112,06

Debts to suppliers average term

dd

 

l

70,27

73,80

106,84

Net financial revenues/ charges incidence

%

 

l

0,49

- 0,04

- 0,62

Labour cost incidence

%

 

l

7,46

7,47

4,77

 

O.V. = Optimal Value. When not present refer to the sector's.

A coloured item indicates the opinion of the rate during the last financial year

(green=good; orange=not optimal; red=insufficient; n.c.=not computable)

                              

 

CREDIT OPINION

 

On the basis of the above mentioned, and the sales volume obtained, we deem that the maximum exposure for short and medium term transactions ( 90 - 120 days ) could be of:

 

618.700 .Eur.

 

 

MARKET / TERRITORY DATA

 

Population living in the province

:

3.839.216

Population living in the region

:

9.393.092

Number of families in the region

:

3.858.736

 

Monthly family expences average in the region (in Eur.) :

 

- per food products

:

460

- per non food products

:

2.090

- per energy consume

:

114

 

SECTOR DATA

 

The values are calculated on a base of 1.621 significant companies.

 

The companies cash their credits on an average of 112 dd.

The average duration of suppliers debts is about 106 dd.

The sector's profitability is on an average of 2,10%.

The labour cost affects the turnover in the measure of 4,77%.

Goods are held in stock in a range of 27 dd.

The difference between the sales volume and the resources used to realize it is about 1,69.

The employees costs represent the 4,87% of the production costs.

 

 

STATISTICAL DETRIMENTAL DATA

 

Statistcally the trade activity shows periods of crisis.

The area is statistically considered lowly risky.

In the region 50.886 protested subjects are found; in the province they count to 24.765.

The insolvency index for the region is 0,55, while for the province it is 0,66.

Total Bankrupt companies in the province : 22.523.

Total Bankrupt companies in the region : 39.612.

 

 


 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Unfavourable & favourable factors carry similar weight in credit consideration. Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

NR

In view of the lack of information, we have no basis upon which to recommend credit dealings

No Rating

 

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions